58 photos
+51
58 photos
Sun Hills Layan
from $108,755(฿3,860,800)from $4,104/m²
Phuket, Vietnam
CondominiumUnder Construction370 total units201 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — Q4 2027 |
| Total Units | 370 |
| Available Units | 201 |
| Area | 30 – 73 m² |
| Price Range | $108,755 – $311,346 |
| Price per m² | $4,104/m² |
Description
Available Units
Studio27 m²
$103,792(฿3,684,600) – $133,589(฿4,742,400)
86 available units
1 Bedroom43 m²
$156,831(฿5,567,500) – $261,217(฿9,273,200)
100 available units
2 Bedrooms45 m²
$176,197(฿6,255,000) – $359,172(฿12,750,600)
33 available units
3 Bedrooms70 m²
$303,414(฿10,771,200) – $469,994(฿16,684,800)
6 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$991
Annual Net Income
$11,896
Gross Rental Yield
14.9%
Net Rental Yield
11.5%
Value in 5 Years
$159,696
Total 5-Year ROI
111%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Fitness Center
Restaurant
Parking
24/7 Security
Playground
Co Working
Yoga
24h Reception
CCTV Monitoring
Kids Club
Kids Pool
Property Management
Sky Bar
Café
Lounge
BBQ Area
Beach Access
Location
Similar Properties
Price Range
from $108,755(฿3,860,800)
$4,104/m²
Type
Condominium
Area
30–73 m²
Completion
Q4 2027
Available Units
201/370